Date of Accounts | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
Millions | Millions | Millions | Millions | Millions | |
Income Statement | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 |
Revenue | 230,944.00 | 217,829.00 | 255,984.00 | 203,751.00 | 142,338.00 |
Operating Profit / Loss | -81.00 | 5,980.00 | 21,915.00 | 5,897.00 | -4,107.00 |
Net Interest | -2,334.00 | -1,900.00 | -1,336.00 | -1,140.00 | -1,453.00 |
Pre Tax Profit | -998.00 | 5,417.00 | 22,879.00 | 7,375.00 | -5,116.00 |
Post Tax Profit | -2,694.00 | 3,210.00 | 16,511.00 | 4,349.00 | -3,946.00 |
Profit for the Period | -2,694.00 | 3,210.00 | 16,511.00 | 4,349.00 | -3,946.00 |
Equity Holders of Parent Company | -1,060.00 | -1,070.00 | 17,320.00 | 4,974.00 | -1,903.00 |
Minority Interests | -1,634.00 | 4,280.00 | -809.00 | -625.00 | -2,043.00 |
Continuing EPS | |||||
Earnings per Share (Basic) | -13.00 USX | 34.00 USX | 133.00 USX | 38.00 USX | -14.00 USX |
Earnings per Share (Diluted) | -13.00 USX | 34.00 USX | 132.00 USX | 37.00 USX | -14.00 USX |
Earnings per Share (Adjusted) | -13.00 USX | 34.00 USX | 140.00 USX | 52.00 USX | 19.00 USX |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | -13.00 USX | 34.00 USX | 133.00 USX | 38.00 USX | -14.00 USX |
Earnings per Share (Diluted) | -13.00 USX | 34.00 USX | 132.00 USX | 37.00 USX | -14.00 USX |
Earnings per Share (Adjusted) | -13.00 USX | 34.00 USX | 140.00 USX | 52.00 USX | 19.00 USX |
Dividend per Share | 0.10 USD | 0.13 USD | 0.52 USD | 0.37 USD | 0.16 USD |
Millions | Millions | Millions | Millions | Millions | |
Balance Sheet | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 |
Non-Current Assets | |||||
Intangible Assets | 5,928.00 | 6,002.00 | 6,160.00 | 6,235.00 | 6,467.00 |
Property, Plant and Equipment | 50,206.00 | 39,233.00 | 39,564.00 | 43,159.00 | 47,110.00 |
Investments | 9,772.00 | 9,336.00 | 12,334.00 | 13,914.00 | 14,133.00 |
Investment Properties | n/a | n/a | n/a | n/a | n/a |
Other Financial Assets | 197.00 | 367.00 | 206.00 | 458.00 | 1,106.00 |
Other Non-Current Assets | 4,843.00 | 4,889.00 | 5,096.00 | 5,968.00 | 5,972.00 |
Total Non-Current Assets | 70,946.00 | 59,827.00 | 63,360.00 | 69,734.00 | 74,788.00 |
Current Assets | |||||
Inventories | 29,580.00 | 31,569.00 | 33,460.00 | 28,434.00 | 22,852.00 |
Trade and Other Receivables | 18,069.00 | 18,702.00 | 25,291.00 | 20,144.00 | 15,154.00 |
Cash at Bank and in Hand | 2,389.00 | 1,925.00 | 1,923.00 | 3,241.00 | 1,498.00 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 5,884.00 | 6,416.00 | 6,109.00 | 5,957.00 | 2,662.00 |
Total Current Assets | 55,922.00 | 58,612.00 | 66,783.00 | 57,776.00 | 42,166.00 |
Other Assets | 3,592.00 | 5,430.00 | 2,440.00 | n/a | 1,046.00 |
Total Assets | 130,460.00 | 123,869.00 | 132,583.00 | 127,510.00 | 118,000.00 |
Current Liabilities | |||||
Borrowings | 12,843.00 | 10,966.00 | 9,926.00 | 7,830.00 | 8,252.00 |
Other Current Liabilities | 36,866.00 | 36,962.00 | 41,753.00 | 41,629.00 | 31,004.00 |
Total Current Liabilities | 49,709.00 | 47,928.00 | 51,679.00 | 49,459.00 | 39,256.00 |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | 25,264.00 | 21,275.00 | 18,851.00 | 26,811.00 | 29,227.00 |
Provisions | 15,921.00 | 11,075.00 | 10,814.00 | 10,586.00 | 10,491.00 |
Other Non-Current Liabilities | 3,906.00 | 3,804.00 | 4,279.00 | 3,737.00 | 4,439.00 |
Total Non-Current Liabilities | 45,091.00 | 36,154.00 | 33,944.00 | 41,134.00 | 44,157.00 |
Net Assets | 35,660.00 | 38,237.00 | 45,219.00 | 36,917.00 | 34,402.00 |
Capital and Reserves | |||||
Share Capital | 136.00 | 136.00 | 141.00 | 146.00 | 146.00 |
Share Premium Account | n/a | n/a | n/a | n/a | n/a |
Other Reserves | n/a | n/a | n/a | n/a | n/a |
Retained Earnings | 40,533.00 | 43,444.00 | 49,269.00 | 39,785.00 | 37,491.00 |
Shareholders Funds | 40,669.00 | 43,580.00 | 49,410.00 | 39,931.00 | 37,637.00 |
Minority Interests / Other Equity | -5,009.00 | -5,343.00 | -4,191.00 | -3,014.00 | -3,235.00 |
Total Equity | 35,660.00 | 38,237.00 | 45,219.00 | 36,917.00 | 34,402.00 |
31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | |
Operating Margin | -0.04% | 2.75% | 8.56% | 2.89% | -2.89% |
Return on Capital Employed | 1.60% | 9.68% | 30.79% | 11.22% | -4.83% |
Dividend Cover | -1.30 | 2.62 | 3.18 | 2.00 | 1.58 |
Dividend Yield | 2.20 | 2.10 | 6.30 | 5.50 | 4.10 |
PE Ratio | n/a | 18.10 | 5.00 | 9.10 | 15.40 |
PEG | n/a | n/a | n/a | n/a | n/a |
Dividend per Share Growth | n/a% | 30.00% | 238.46% | -40.91% | -53.85% |
Net Asset Value per Share | 2.45 USD | 2.66 USD | 3.20 USD | 2.51 USD | 2.29 USD |